[LIONDIV] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -15.24%
YoY- -570.45%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,116,641 1,208,672 1,699,036 1,991,584 2,561,455 2,730,352 2,825,205 -46.11%
PBT -154,435 -129,460 -577,828 -705,663 -709,916 -864,870 -161,453 -2.91%
Tax -288,361 -399,504 -389,193 -248,109 -97,762 11,959 -42,546 257.72%
NP -442,796 -528,964 -967,021 -953,772 -807,678 -852,911 -203,999 67.56%
-
NP to SH -139,134 -183,000 -764,532 -757,942 -657,722 -696,203 -158,762 -8.41%
-
Tax Rate - - - - - - - -
Total Cost 1,559,437 1,737,636 2,666,057 2,945,356 3,369,133 3,583,263 3,029,204 -35.74%
-
Net Worth 459,408 445,151 501,012 375,827 501,630 529,066 1,101,981 -44.16%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - 13,904 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 459,408 445,151 501,012 375,827 501,630 529,066 1,101,981 -44.16%
NOSH 1,392,147 1,392,147 1,392,147 1,392,147 1,392,147 1,392,147 1,392,147 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -39.65% -43.76% -56.92% -47.89% -31.53% -31.24% -7.22% -
ROE -30.29% -41.11% -152.60% -201.67% -131.12% -131.59% -14.41% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 80.21 86.89 122.08 143.08 183.83 196.11 202.54 -46.04%
EPS -9.99 -13.16 -54.94 -54.45 -47.20 -50.00 -11.38 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.33 0.32 0.36 0.27 0.36 0.38 0.79 -44.09%
Adjusted Per Share Value based on latest NOSH - 1,391,952
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 80.21 86.82 122.04 143.06 183.99 196.13 202.94 -46.11%
EPS -9.99 -13.15 -54.92 -54.44 -47.25 -50.01 -11.40 -8.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.33 0.3198 0.3599 0.27 0.3603 0.38 0.7916 -44.16%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.075 0.085 0.10 0.095 0.145 0.155 0.16 -
P/RPS 0.09 0.10 0.08 0.07 0.08 0.08 0.08 8.16%
P/EPS -0.75 -0.65 -0.18 -0.17 -0.31 -0.31 -1.41 -34.32%
EY -133.26 -154.77 -549.35 -573.18 -325.53 -322.61 -71.13 51.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 0.23 0.27 0.28 0.35 0.40 0.41 0.20 9.75%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 25/08/15 28/05/15 27/02/15 25/11/14 28/08/14 26/05/14 -
Price 0.08 0.08 0.10 0.115 0.11 0.165 0.16 -
P/RPS 0.10 0.09 0.08 0.08 0.06 0.08 0.08 16.02%
P/EPS -0.80 -0.61 -0.18 -0.21 -0.23 -0.33 -1.41 -31.44%
EY -124.93 -164.44 -549.35 -473.49 -429.11 -303.06 -71.13 45.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 0.24 0.25 0.28 0.43 0.31 0.43 0.20 12.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment